TOMY Co (TSE:7867) Cyclically Adjusted Revenue per Share: 円2,261.14 (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:7867 TOMY Co Ltd TSE:7867
92 GF Score
Price 円3,627.00
GF Value 円3,505.24
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is TOMY Co Cyclically Adjusted Revenue per Share?

TOMY Co TSE:7867 -2.71% 92 Cyclically Adjusted Revenue per Share is 円2,261.14 as of Mar. 2026. GuruFocus rates TSE:7867 with a GF Score™ of 92/100 and a GF Value™ of 円3,505.24 (Fairly Valued). The stock has 4 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

TOMY Co's adjusted revenue per share for the three months ended in Mar. 2026 was 円695.182. Add all the adjusted revenue per share for the past 10 years together and divide the count will get our Cyclically Adjusted Revenue per Share, which is 円2,261.14 for the trailing ten years ended in Mar. 2026.

During the past 12 months, TOMY Co's average Cyclically Adjusted Revenue Growth Rate was 5.40% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 6.60% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 5.10% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted Revenue Growth Rate using Cyclically Adjusted Revenue per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Revenue Growth Rate of TOMY Co was 6.60% per year. The lowest was -0.80% per year. And the median was 2.30% per year.

As of today (2026-08-02), TOMY Co's current stock price is 円3627.00. TOMY Co's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was 円2,261.14. TOMY Co's Cyclically Adjusted PS Ratio of today is 1.60.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of TOMY Co was 2.38. The lowest was 0.38. And the median was 0.72.


TOMY Co  (TSE:7867) Cyclically Adjusted Revenue per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Revenue per Share may underestimate the company's revenue. Cyclically Adjusted PS Ratio can seem to be too high even the actual PS Ratio is low.

For the Cyclically Adjusted PS Ratio, the revenue per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/S calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PS Ratio is also called CAPS Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted revenue per share of a company over the past 10 years.

TOMY Co's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=3627.00/2261.14
=1.60

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of TOMY Co was 2.38. The lowest was 0.38. And the median was 0.72.


Be Aware

Cyclically Adjusted PS Ratio works better for cyclical companies. It gives you a better idea on the company's real revenue value.


TOMY Co Cyclically Adjusted Revenue per Share Related Terms


TOMY Co Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for TOMY Co's Cyclically Adjusted Revenue per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

TOMY Co Cyclically Adjusted Revenue per Share Chart

TOMY Co Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1,810.06 1,864.50 1,976.34 2,145.44 2,261.14

TOMY Co Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Cyclically Adjusted Revenue per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 2,145.44 2,179.33 2,202.21 2,244.49 2,261.14

TSE:7867 vs AS, HAS, LTH: Cyclically Adjusted Revenue per Share Comparison

For the Leisure subindustry, TOMY Co's Cyclically Adjusted PS Ratio, along with its competitors' market caps and Cyclically Adjusted PS Ratio data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


TOMY Co Cyclically Adjusted PS Ratio vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, TOMY Co's Cyclically Adjusted PS Ratio distribution charts can be found below:

* The bar in red indicates where TOMY Co's Cyclically Adjusted PS Ratio falls into.


TSE:7867
92GF Score
TOMY Co Ltd TSE:7867
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

TOMY Co Cyclically Adjusted Revenue per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

What is Cyclically Adjusted Revenue per Share? How do we calculate Cyclically Adjusted Revenue per Share?

Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted Revenue per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the revenue per share from 2001 through 2010.

We adjusted the 2001 revenue per share data with the total inflation from 2001 through 2010 to the equivalent revenue in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's revenue is $1 a share in 2001, then the 2001's equivalent revenue in 2010 is $1.4 a share. If Wal-Mart's revenue is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 revenue in 2010 is $1.35. So on and so forth, you get the equivalent revenue per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Revenue per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, TOMY Co's adjusted Revenue per Share data for the three months ended in Mar. 2026 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=695.182/112.7000*112.7000
=695.182

Current CPI (Mar. 2026) = 112.7000.

TOMY Co Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201606 393.293 98.100 451.826
201609 496.407 98.000 570.868
201612 621.986 98.400 712.376
201703 400.508 98.100 460.115
201706 406.990 98.500 465.663
201709 520.083 98.800 593.253
201712 557.127 99.400 631.672
201803 381.748 99.200 433.700
201806 403.464 99.200 458.371
201809 532.070 99.900 600.243
201812 550.909 99.700 622.743
201903 369.403 99.700 417.570
201906 370.338 99.800 418.207
201909 500.267 100.100 563.238
201912 512.040 100.500 574.198
202003 345.056 100.300 387.715
202006 284.066 99.900 320.463
202009 386.073 99.900 435.540
202012 502.552 99.300 570.369
202103 326.274 99.900 368.079
202106 374.816 99.500 424.540
202109 451.324 100.100 508.134
202112 585.734 100.100 659.463
202203 370.804 101.100 413.349
202206 432.111 101.800 478.378
202209 539.271 103.100 589.484
202212 649.425 104.100 703.076
202303 419.574 104.400 452.931
202306 470.423 105.200 503.961
202309 582.333 106.200 617.975
202312 705.399 106.800 744.368
202403 529.047 107.200 556.190
202406 594.851 108.200 619.591
202409 747.056 108.900 773.124
202412 827.010 110.700 841.951
202503 615.634 111.100 624.500
202506 665.455 111.700 671.413
202509 767.991 112.000 772.791
202512 907.185 113.000 904.777
202603 695.182 112.700 695.182

Add all the adjusted revenue per share together and divide 10 will get our Cyclically Adjusted Revenue per Share.

What does a Cyclically Adjusted Revenue per Share of 円2,261.14 mean?
TOMY Co (TSE:7867) has a Cyclically Adjusted Revenue per Share of 円2,261.14 as of Mar. 2026. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on TOMY Co and its competitors.
Is TOMY Co's Cyclically Adjusted Revenue per Share too high?
TOMY Co's current Cyclically Adjusted Revenue per Share is 円2,261.14. Overall, TOMY Co has a GF Score™ of 92/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does TOMY Co's Cyclically Adjusted Revenue per Share compare to AS and HAS?
TOMY Co's Cyclically Adjusted Revenue per Share of 円2,261.14 can be compared against companies in the Travel & Leisure industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted Revenue per Share for a Travel & Leisure company?
A good Cyclically Adjusted Revenue per Share depends on the Travel & Leisure industry context. However, Cyclically Adjusted Revenue per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted Revenue per Share mean?
A high Cyclically Adjusted Revenue per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on TOMY Co and its competitors. TOMY Co's current Cyclically Adjusted Revenue per Share is 円2,261.14. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is TOMY Co stock overvalued right now?
Based on GuruFocus' analysis, TOMY Co (TSE:7867) is currently considered Fairly Valued. The stock's GF Value™ is 円3,505.24, compared to a current price of 円3,627.00 — trading 3.5% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円2,261.14. TOMY Co's overall GF Score™ is 92/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted Revenue per Share calculated?
Cyclically Adjusted Revenue per Share is calculated from a company's financial statements. For TOMY Co (TSE:7867), the current Cyclically Adjusted Revenue per Share is 円2,261.14 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is TOMY Co (TSE:7867) Overvalued in 2026?

Based on GuruFocus' analysis, TOMY Co stock appears to be overvalued. The current stock price of 円3,627.00 is trading 3.5% above its estimated GF Value™ of 円3,505.24. GuruFocus considers TOMY Co to be Fairly Valued.

Key valuation signals for TSE:7867:

  • Cyclically Adjusted Revenue per Share: 円2,261.14
  • GF Value™: 円3,505.24 vs. price of 円3,627.00 (3.5% above fair value)
  • GF Score™: 92/100 with 4 warning signs

No single metric tells the full story. See the TSE:7867 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


TOMY Co Business Description

Address 7-9-10 Tateishi, Katsushika-ku, Tokyo, JPN, 124-8511
TOMY Co Ltd is a Japanese manufacturer of children's toys and merchandise. The company's products include electronic and physical toys, card games, baby care products, and general merchandise. The company's brands include Tomica, Plarail, Licca-chan, and Koeda-chan. It organises itself into five geographical segments: Japan, the Americas, Europe, Oceania, and Asia (other than Japan).
92GF Score

Get the complete analysis for TSE:7867

Cyclically Adjusted Revenue per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円3,627.00
Price
円3,505.24
GF Value